[PUNCAK] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.59%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 144,052 145,347 145,329 145,532 138,640 140,153 141,620 1.13%
PBT 42,689 46,703 48,279 45,741 42,315 46,149 45,933 -4.75%
Tax -13,634 -12,993 -14,004 -13,194 -13,407 -13,242 -184 1650.37%
NP 29,055 33,710 34,275 32,547 28,908 32,907 45,749 -26.05%
-
NP to SH 29,055 33,710 34,275 32,547 28,908 32,907 45,749 -26.05%
-
Tax Rate 31.94% 27.82% 29.01% 28.85% 31.68% 28.69% 0.40% -
Total Cost 114,997 111,637 111,054 112,985 109,732 107,246 95,871 12.85%
-
Net Worth 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 1,073,611 2.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,121,619 1,071,986 1,032,644 997,053 878,163 878,183 1,073,611 2.95%
NOSH 450,449 442,969 439,423 439,230 439,081 439,091 438,208 1.84%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 20.17% 23.19% 23.58% 22.36% 20.85% 23.48% 32.30% -
ROE 2.59% 3.14% 3.32% 3.26% 3.29% 3.75% 4.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.98 32.81 33.07 33.13 31.58 31.92 32.32 -0.70%
EPS 6.45 7.61 7.80 7.41 6.58 7.49 10.44 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.42 2.35 2.27 2.00 2.00 2.45 1.08%
Adjusted Per Share Value based on latest NOSH - 439,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.21 32.50 32.49 32.54 31.00 31.34 31.66 1.15%
EPS 6.50 7.54 7.66 7.28 6.46 7.36 10.23 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5077 2.3967 2.3088 2.2292 1.9634 1.9634 2.4004 2.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.89 10.29 8.00 6.23 7.03 6.91 7.63 -
P/RPS 30.93 31.36 24.19 18.80 22.26 21.65 23.61 19.66%
P/EPS 153.33 135.22 102.56 84.08 106.78 92.20 73.08 63.66%
EY 0.65 0.74 0.98 1.19 0.94 1.08 1.37 -39.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.25 3.40 2.74 3.52 3.46 3.11 17.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 -
Price 10.63 9.49 8.57 6.31 6.60 7.31 7.89 -
P/RPS 33.24 28.92 25.91 19.04 20.90 22.90 24.41 22.78%
P/EPS 164.80 124.70 109.87 85.16 100.25 97.54 75.57 67.92%
EY 0.61 0.80 0.91 1.17 1.00 1.03 1.32 -40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.92 3.65 2.78 3.30 3.66 3.22 20.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment